[SDG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 222.95%
YoY- 432.43%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 13,081,000 9,442,000 6,260,000 3,044,000 12,062,000 8,686,000 5,881,000 69.98%
PBT 1,991,000 1,437,000 1,126,000 607,000 251,000 219,000 101,000 623.17%
Tax -628,000 -286,000 -212,000 -106,000 -298,000 -251,000 69,000 -
NP 1,363,000 1,151,000 914,000 501,000 -47,000 -32,000 170,000 298.06%
-
NP to SH 1,185,000 1,036,000 846,000 394,000 122,000 167,000 101,000 412.49%
-
Tax Rate 31.54% 19.90% 18.83% 17.46% 118.73% 114.61% -68.32% -
Total Cost 11,718,000 8,291,000 5,346,000 2,543,000 12,109,000 8,718,000 5,711,000 61.11%
-
Net Worth 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 0.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 649,903 276,759 276,759 - 68,845 - - -
Div Payout % 54.84% 26.71% 32.71% - 56.43% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 13,631,459 13,562,613 14,113,379 13,218,384 13,287,229 13,424,922 13,631,459 0.00%
NOSH 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 6,884,575 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.42% 12.19% 14.60% 16.46% -0.39% -0.37% 2.89% -
ROE 8.69% 7.64% 5.99% 2.98% 0.92% 1.24% 0.74% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 190.00 137.15 90.93 44.21 175.20 126.17 85.42 69.98%
EPS 17.20 15.00 12.30 6.70 -2.90 -2.10 1.50 404.75%
DPS 9.44 4.02 4.02 0.00 1.00 0.00 0.00 -
NAPS 1.98 1.97 2.05 1.92 1.93 1.95 1.98 0.00%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 189.15 136.53 90.52 44.02 174.41 125.60 85.04 69.98%
EPS 17.13 14.98 12.23 5.70 1.76 2.41 1.46 412.50%
DPS 9.40 4.00 4.00 0.00 1.00 0.00 0.00 -
NAPS 1.9711 1.9611 2.0408 1.9114 1.9213 1.9412 1.9711 0.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.99 5.05 4.92 4.94 5.45 4.73 4.92 -
P/RPS 2.63 3.68 5.41 11.17 3.11 3.75 5.76 -40.56%
P/EPS 28.99 33.56 40.04 86.32 307.55 194.99 335.37 -80.30%
EY 3.45 2.98 2.50 1.16 0.33 0.51 0.30 405.72%
DY 1.89 0.80 0.82 0.00 0.18 0.00 0.00 -
P/NAPS 2.52 2.56 2.40 2.57 2.82 2.43 2.48 1.06%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 23/11/20 27/08/20 22/05/20 28/02/20 29/11/19 30/08/19 -
Price 4.95 5.17 5.14 4.92 4.91 4.98 4.98 -
P/RPS 2.61 3.77 5.65 11.13 2.80 3.95 5.83 -41.33%
P/EPS 28.76 34.36 41.83 85.97 277.08 205.30 339.46 -80.56%
EY 3.48 2.91 2.39 1.16 0.36 0.49 0.29 420.21%
DY 1.91 0.78 0.78 0.00 0.20 0.00 0.00 -
P/NAPS 2.50 2.62 2.51 2.56 2.54 2.55 2.52 -0.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment